53.00
Revenue$M
29.81
32.72
35.62
38.81
40.96
43.83
46.88
49.51
54.55
58.02
58.62
7.21%
7.79%
55
22.76
Revenue growth%
22.27
20.64
21.88
19.81
19.62
21.96
21.18
20.14
19.87
17.00
23.07
20.14
20.39
22
3.33
Gross margin%
10.97
10.94
12.13
14.58
13.65
14.33
16.24
16.33
14.67
15.32
15.05
15.32
14.45
80
25.21
Operating margin%
23.46
21.50
24.25
24.03
25.52
27.81
28.43
25.68
27.64
27.24
11.46
27.64
25.60
12
25.61
Net margin%
15.44
18.07
20.17
19.59
20.53
22.42
20.09
18.47
18.64
21.54
6.08
20.09
19.84
81
14.09
P/E ratio (avg)x
35.64
37.96
40.01
44.50
53.56
55.23
62.61
70.31
76.34
77.35
27.60
70.31
54.40
48
15.10
EV/EBITx
18.25
16.12
16.52
14.04
13.26
14.15
12.44
11.53
11.05
9.558
16.84
11.53
13.65
62
19.62
FCF yield (avg)%
17.53
18.19
18.64
17.15
15.96
16.53
16.17
16.40
16.89
14.16
10.39
16.40
16.71
26
16.98
FCF margin%
12.27
10.96
12.25
9.73
6.78
4.10
3.16
4.15
6.13
3.51
2.38
4.10
6.45
43
0.951
FCF / Net incomex
0.687
0.753
0.786
0.799
0.824
0.789
0.839
0.765
0.727
0.765
1.519
0.765
0.775
26
9.68
ROIC%
18.61
19.30
22.13
20.61
21.08
19.04
19.53
22.23
20.42
22.88
25.57
20.42
20.52
41
13.12
Return on equity%
14.28
14.19
12.69
12.52
9.82
10.40
10.30
9.44
7.14
7.75
17.88
9.44
10.35
6
14.73
Return on assets%
2.56
4.46
3.70
1.10
0.40
0.40
0.40
0.40
0.40
2.84
25.77
0.40
0.75
7
0.54
EPS$
0.57
0.59
0.60
0.57
0.63
0.58
0.53
0.54
0.58
0.53
0.58
(3.19%)
(1.09%)
—
18.80
EPS growth%
19.10
18.54
18.90
17.78
17.53
17.56
15.06
17.47
14.79
15.25
13.01
15.25
17.54
68
0.34
Bookvalue per sh$
0.58
0.58
0.63
0.66
0.68
0.72
0.73
0.71
0.73
0.72
0.60
1.06%
3.13%
—
0.62
FCF per share$
0.21
0.20
0.19
0.16
0.16
0.17
0.17
0.17
0.16
0.15
0.17
(1.62%)
(3.11%)
—
0.25
Dividend per sh$
0.28
0.30
0.29
0.33
0.38
0.42
0.45
0.43
0.44
0.42
0.17
1.70%
4.34%
—
17.38
Div yield (avg)%
13.78
14.32
16.67
18.13
15.76
15.92
15.41
15.05
13.42
15.75
11.00
15.41
15.58
80
5.07
Payout ratio%
11.36
10.79
13.66
13.48
11.34
9.02
10.46
12.20
13.90
13.91
5.52
12.20
11.78
74
33.17
Shares (diluted)M
39.03
37.21
39.77
42.23
40.52
41.49
45.75
44.28
45.94
46.24
34.42
2.67%
2.78%
68
17.84
Buyback yield%
20.33
17.79
16.22
18.83
20.90
23.63
26.40
23.94
25.09
26.76
26.16
25.09
22.27
76
0.699
D/E ratiox
0.945
1.024
0.940
1.006
0.932
0.853
0.819
0.741
0.803
0.902
1.391
0.819
0.917
81
41.59
Enterprise value$M
20.94
20.49
19.89
18.75
18.64
17.11
16.17
14.49
16.11
15.98
11.99
(3.03%)
(3.20%)
86
40.25
LT debt$M
42.26
42.34
45.02
45.22
48.84
53.42
59.76
68.75
74.49
73.37
30.08
8.48%
7.29%
19
Revenue
$58.02M
7.79%
1.00×
Cost of revenue
$36.59M
7.80%
1.00×
Operating expenses
$9.134M
7.55%
0.98×
Goodwill & intangibles
18.91%